Highlights

[HIBISCS] QoQ TTM Result on 2012-12-31 [#3]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     5.24%    YoY -     -35.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 11,211 10,037 8,516 9,376 9,538 9,867 7,961 25.61%
  QoQ % 11.70% 17.86% -9.17% -1.70% -3.33% 23.94% -
  Horiz. % 140.82% 126.08% 106.97% 117.77% 119.81% 123.94% 100.00%
PBT 2,678 -12,854 -3,930 -7,131 -7,273 -4,921 -4,357 -
  QoQ % 120.83% -227.07% 44.89% 1.95% -47.80% -12.94% -
  Horiz. % -61.46% 295.02% 90.20% 163.67% 166.93% 112.94% 100.00%
Tax -19 7 -267 -133 -393 -510 -526 -89.05%
  QoQ % -371.43% 102.62% -100.75% 66.16% 22.94% 3.04% -
  Horiz. % 3.61% -1.33% 50.76% 25.29% 74.71% 96.96% 100.00%
NP 2,659 -12,847 -4,197 -7,264 -7,666 -5,431 -4,883 -
  QoQ % 120.70% -206.10% 42.22% 5.24% -41.15% -11.22% -
  Horiz. % -54.45% 263.10% 85.95% 148.76% 156.99% 111.22% 100.00%
NP to SH 2,659 -12,847 -4,197 -7,264 -7,666 -5,431 -4,883 -
  QoQ % 120.70% -206.10% 42.22% 5.24% -41.15% -11.22% -
  Horiz. % -54.45% 263.10% 85.95% 148.76% 156.99% 111.22% 100.00%
Tax Rate 0.71 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 8,552 22,884 12,713 16,640 17,204 15,298 12,844 -23.73%
  QoQ % -62.63% 80.00% -23.60% -3.28% 12.46% 19.11% -
  Horiz. % 66.58% 178.17% 98.98% 129.55% 133.95% 119.11% 100.00%
Net Worth 271,870 239,424 240,472 236,936 237,932 0 6,738,666 -88.21%
  QoQ % 13.55% -0.44% 1.49% -0.42% 0.00% 0.00% -
  Horiz. % 4.03% 3.55% 3.57% 3.52% 3.53% 0.00% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 271,870 239,424 240,472 236,936 237,932 0 6,738,666 -88.21%
  QoQ % 13.55% -0.44% 1.49% -0.42% 0.00% 0.00% -
  Horiz. % 4.03% 3.55% 3.57% 3.52% 3.53% 0.00% 100.00%
NOSH 453,118 443,378 437,222 438,771 440,615 426,071 12,033,333 -88.74%
  QoQ % 2.20% 1.41% -0.35% -0.42% 3.41% -96.46% -
  Horiz. % 3.77% 3.68% 3.63% 3.65% 3.66% 3.54% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 23.72 % -128.00 % -49.28 % -77.47 % -80.37 % -55.04 % -61.34 % -
  QoQ % 118.53% -159.74% 36.39% 3.61% -46.02% 10.27% -
  Horiz. % -38.67% 208.67% 80.34% 126.30% 131.02% 89.73% 100.00%
ROE 0.98 % -5.37 % -1.75 % -3.07 % -3.22 % - % -0.07 % -
  QoQ % 118.25% -206.86% 43.00% 4.66% 0.00% 0.00% -
  Horiz. % -1,400.00% 7,671.43% 2,500.00% 4,385.71% 4,600.00% 0.00% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.47 2.26 1.95 2.14 2.16 2.32 0.07 973.47%
  QoQ % 9.29% 15.90% -8.88% -0.93% -6.90% 3,214.29% -
  Horiz. % 3,528.57% 3,228.57% 2,785.71% 3,057.14% 3,085.71% 3,314.29% 100.00%
EPS 0.59 -2.90 -0.96 -1.66 -1.74 -1.27 -0.04 -
  QoQ % 120.34% -202.08% 42.17% 4.60% -37.01% -3,075.00% -
  Horiz. % -1,475.00% 7,250.00% 2,400.00% 4,150.00% 4,350.00% 3,175.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6000 0.5400 0.5500 0.5400 0.5400 0.0000 0.5600 4.70%
  QoQ % 11.11% -1.82% 1.85% 0.00% 0.00% 0.00% -
  Horiz. % 107.14% 96.43% 98.21% 96.43% 96.43% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.71 0.63 0.54 0.59 0.60 0.62 0.50 26.31%
  QoQ % 12.70% 16.67% -8.47% -1.67% -3.23% 24.00% -
  Horiz. % 142.00% 126.00% 108.00% 118.00% 120.00% 124.00% 100.00%
EPS 0.17 -0.81 -0.26 -0.46 -0.48 -0.34 -0.31 -
  QoQ % 120.99% -211.54% 43.48% 4.17% -41.18% -9.68% -
  Horiz. % -54.84% 261.29% 83.87% 148.39% 154.84% 109.68% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1712 0.1507 0.1514 0.1492 0.1498 0.0000 4.2429 -88.21%
  QoQ % 13.60% -0.46% 1.47% -0.40% 0.00% 0.00% -
  Horiz. % 4.03% 3.55% 3.57% 3.52% 3.53% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.8600 1.4400 1.4900 1.4100 1.7600 1.5100 1.6500 -
P/RPS 75.18 63.61 76.50 65.98 81.30 65.20 2,494.03 -90.29%
  QoQ % 18.19% -16.85% 15.94% -18.84% 24.69% -97.39% -
  Horiz. % 3.01% 2.55% 3.07% 2.65% 3.26% 2.61% 100.00%
P/EPS 316.96 -49.70 -155.22 -85.17 -101.16 -118.46 -4,066.15 -
  QoQ % 737.75% 67.98% -82.25% 15.81% 14.60% 97.09% -
  Horiz. % -7.80% 1.22% 3.82% 2.09% 2.49% 2.91% 100.00%
EY 0.32 -2.01 -0.64 -1.17 -0.99 -0.84 -0.02 -
  QoQ % 115.92% -214.06% 45.30% -18.18% -17.86% -4,100.00% -
  Horiz. % -1,600.00% 10,050.00% 3,200.00% 5,850.00% 4,950.00% 4,200.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.10 2.67 2.71 2.61 3.26 0.00 2.95 3.36%
  QoQ % 16.10% -1.48% 3.83% -19.94% 0.00% 0.00% -
  Horiz. % 105.08% 90.51% 91.86% 88.47% 110.51% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 21/08/13 23/05/13 25/02/13 - - - -
Price 1.9500 1.5000 1.5300 1.4900 0.0000 0.0000 0.0000 -
P/RPS 78.81 66.26 78.55 69.73 0.00 0.00 0.00 -
  QoQ % 18.94% -15.65% 12.65% 0.00% 0.00% 0.00% -
  Horiz. % 113.02% 95.02% 112.65% 100.00% - - -
P/EPS 332.30 -51.77 -159.39 -90.00 0.00 0.00 0.00 -
  QoQ % 741.88% 67.52% -77.10% 0.00% 0.00% 0.00% -
  Horiz. % -369.22% 57.52% 177.10% 100.00% - - -
EY 0.30 -1.93 -0.63 -1.11 0.00 0.00 0.00 -
  QoQ % 115.54% -206.35% 43.24% 0.00% 0.00% 0.00% -
  Horiz. % -27.03% 173.87% 56.76% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.25 2.78 2.78 2.76 0.00 0.00 0.00 -
  QoQ % 16.91% 0.00% 0.72% 0.00% 0.00% 0.00% -
  Horiz. % 117.75% 100.72% 100.72% 100.00% - - -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS